Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 48.33 | -1.00 | -5.25 | -4.75 |
| EBIT | 48.33 | -1.00 | -5.25 | -4.75 |
| Other financial expenses | -4.52 | -0.12 | -0.89 | -0.01 |
| Pre-tax profit | 43.81 | -1.12 | -6.14 | -4.76 |
| Income taxes | 18.41 | |||
| Net earnings | 43.81 | -1.12 | 12.27 | -4.76 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 8.00 | 4.00 |
| Short term receivables total | 8.00 | 4.00 |
| Balance sheet total (assets) | 8.00 | 4.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 265.42 | - 221.60 | - 222.73 | - 210.46 |
| Profit of the financial year | 43.81 | -1.12 | 12.27 | -4.76 |
| Shareholders equity total | - 141.60 | - 142.73 | - 130.46 | - 135.22 |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 22.00 | |||
| Current trade creditors | 12.00 | 5.00 | 5.00 | 5.00 |
| Current owed to participating | 30.00 | 35.25 | 40.00 | |
| Short-term deferred tax liabilities | 22.04 | 12.41 | ||
| Other non-interest bearing current liabilities | 85.56 | 95.32 | 98.21 | 94.22 |
| Current liabilities total | 141.60 | 142.73 | 138.46 | 139.22 |
| Balance sheet total (liabilities) | 8.00 | 4.00 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.